[KSL] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -49.52%
YoY- -72.86%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 173,804 214,144 182,612 199,188 413,188 273,792 267,940 -6.95%
PBT 66,096 88,900 91,052 80,152 232,840 102,288 106,660 -7.66%
Tax -14,620 -24,624 -23,140 -20,504 -13,068 -28,804 -30,080 -11.32%
NP 51,476 64,276 67,912 59,648 219,772 73,484 76,580 -6.40%
-
NP to SH 51,476 64,276 67,912 59,648 219,772 73,484 76,580 -6.40%
-
Tax Rate 22.12% 27.70% 25.41% 25.58% 5.61% 28.16% 28.20% -
Total Cost 122,328 149,868 114,700 139,540 193,416 200,308 191,360 -7.18%
-
Net Worth 892,714 739,972 669,257 598,605 544,647 459,939 404,172 14.11%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 892,714 739,972 669,257 598,605 544,647 459,939 404,172 14.11%
NOSH 386,456 362,731 352,240 354,204 265,681 265,861 265,902 6.42%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 29.62% 30.02% 37.19% 29.95% 53.19% 26.84% 28.58% -
ROE 5.77% 8.69% 10.15% 9.96% 40.35% 15.98% 18.95% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 44.97 59.04 51.84 56.24 155.52 102.98 100.77 -12.57%
EPS 13.32 17.72 19.28 16.84 82.72 27.64 28.80 -12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.04 1.90 1.69 2.05 1.73 1.52 7.22%
Adjusted Per Share Value based on latest NOSH - 354,204
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 16.75 20.64 17.60 19.20 39.83 26.39 25.83 -6.96%
EPS 4.96 6.20 6.55 5.75 21.18 7.08 7.38 -6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8604 0.7132 0.6451 0.577 0.525 0.4433 0.3896 14.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.85 1.48 0.60 1.00 1.94 1.39 2.03 -
P/RPS 4.11 2.51 1.16 1.78 1.25 1.35 2.01 12.65%
P/EPS 13.89 8.35 3.11 5.94 2.35 5.03 7.05 11.96%
EY 7.20 11.97 32.13 16.84 42.64 19.88 14.19 -10.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.32 0.59 0.95 0.80 1.34 -8.23%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 25/05/10 26/05/09 26/05/08 31/05/07 22/05/06 24/05/05 -
Price 1.84 1.22 0.87 1.19 2.55 1.45 2.00 -
P/RPS 4.09 2.07 1.68 2.12 1.64 1.41 1.98 12.84%
P/EPS 13.81 6.88 4.51 7.07 3.08 5.25 6.94 12.14%
EY 7.24 14.52 22.16 14.15 32.44 19.06 14.40 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.60 0.46 0.70 1.24 0.84 1.32 -8.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment